STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2022 | FY 2023 | FY 2024 | FY 2025 | FY 2026 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $1.2B | $2.1B | $2.8B | $3.6B | $4.7B | |
| YoY % | +106.0% | +69.4% | +35.9% | +29.2% | +29.2% | |
| P / Sales | 67.9x | 24.1x | 22.9x | 16.7x | 13.7x | |
| EV / Sales | 68.4x | 24.8x | 23.3x | 17.6x | 14.7x | |
| Gross Profit, Adj. | $760.9M | $1.3B | $1.9B | $2.4B | $3.1B | |
| YoY % | +117.7% | +77.2% | +41.5% | +26.4% | +30.5% | |
| Margin % | 62.4% | 65.3% | 68.0% | 66.5% | 67.2% | |
| EV / Gross Profit | 109.6x | 38.0x | 34.3x | 26.4x | 21.8x | |
| EBITDA, Adj. | $-655.7M | $-721.3M | $-974.9M | $-1.3B | $-1.2B | |
| YoY % | -29.8% | -10.0% | -35.2% | -30.6% | +4.6% | |
| Margin % | -53.8% | -34.9% | -34.7% | -35.1% | -25.9% | |
| EV / EBITDA | -127.1x | -71.0x | -67.1x | -50.1x | -56.6x | |
| EBIT | $-715.0M | $-842.3M | $-1.1B | $-1.5B | $-1.4B | |
| YoY % | -31.5% | -17.8% | -30.0% | -33.0% | +1.4% | |
| Margin % | -58.6% | -40.8% | -39.0% | -40.2% | -30.6% | |
| EV / EBIT | -116.6x | -60.8x | -59.8x | -43.8x | -47.9x | |
| Net Income | $-679.9M | $-796.7M | $-836.1M | $-1.3B | $-1.3B | |
| YoY % | -26.1% | -17.2% | -4.9% | -53.8% | -3.6% | |
| Net Margin | -55.8% | -38.6% | -29.8% | -35.5% | -28.4% | |
| EPS (GAAP) | -$2.26 | -$2.50 | -$2.55 | -$3.86 | -$3.95 | |
| YoY % | +40.7% | -10.6% | -2.0% | -51.4% | -2.3% |